Mærkelex ApS
CVR number: 37699799
Markskellet 8, 2720 Vanløse
kontakt@maerkelex.dk
http://maerkelex.dk
Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | 50.71 | 92.92 | 78.43 | 77.16 | 100.20 |
| Costs of manufacturing | -23.20 | -31.24 | -40.16 | -25.95 | -44.94 |
| Gross profit | 27.50 | 61.68 | 60.65 | 51.20 | 55.26 |
| Costs of management | -7.32 | -25.34 | 6.98 | -9.23 | -26.61 |
| Costs of distribution | -7.02 | -12.55 | -9.24 | -7.60 | -10.63 |
| EBIT | 13.16 | 23.79 | 58.38 | 34.37 | 18.02 |
| Other financial expenses | -3.53 | -3.97 | -4.79 | -5.52 | -5.26 |
| Reduction non-current investment assets | -7.55 | ||||
| Pre-tax profit | 9.63 | 19.82 | 53.59 | 28.85 | 5.22 |
| Income taxes | -2.11 | -4.36 | -10.96 | -6.45 | -1.14 |
| Net earnings | 7.52 | 15.46 | 42.63 | 22.41 | 4.08 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Development expenditure | 36.42 | 36.42 | 102.88 | ||
| Intangible assets total | 36.42 | 36.42 | 102.88 | ||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Finished products/goods | 30.68 | 33.55 | 42.25 | ||
| Inventories total | 30.68 | 33.55 | 42.25 | ||
| Current trade debtors | 6.60 | 0.44 | 1.55 | 4.87 | |
| Current other receivables | 2.93 | 9.17 | |||
| Short term receivables total | 6.60 | 0.44 | 2.93 | 1.55 | 14.04 |
| Cash and bank deposits | 27.53 | 61.96 | 70.63 | 86.55 | 58.90 |
| Cash and cash equivalents | 27.53 | 61.96 | 70.63 | 86.55 | 58.90 |
| Balance sheet total (assets) | 34.12 | 62.40 | 140.66 | 158.07 | 218.06 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 0.10 | 1.00 | 40.90 | 40.90 | 40.90 |
| Other reserves | 0.90 | ||||
| Retained earnings | 16.13 | 23.65 | 39.11 | 81.74 | 104.15 |
| Profit of the financial year | 7.52 | 15.46 | 42.63 | 22.41 | 4.08 |
| Shareholders equity total | 24.65 | 40.11 | 122.64 | 145.05 | 149.12 |
| Non-current liabilities total | |||||
| Current trade creditors | 7.06 | 1.04 | 62.66 | ||
| Short-term deferred tax liabilities | 5.89 | 6.47 | 10.96 | 6.45 | 5.59 |
| Other non-interest bearing current liabilities | 3.59 | 15.82 | 5.53 | 0.69 | |
| Current liabilities total | 9.48 | 22.29 | 18.02 | 13.02 | 68.94 |
| Balance sheet total (liabilities) | 34.12 | 62.40 | 140.66 | 158.07 | 218.06 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.